[SOP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SOP] SARAWAK OIL PALMS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -95.29%
YoY- -84.8%
Quarter Report
Latest QR
Upcoming QR
SOP's Result
SOP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 533,304 400,282 259,375 101,589 683,520 561,996 354,093 31.29%
PBT 134,659 87,934 53,935 9,360 208,560 192,814 129,820 2.46%
Tax -28,122 -17,082 -10,146 -2,752 -54,674 -52,252 -33,708 -11.34%
NP 106,537 70,852 43,789 6,608 153,886 140,562 96,112 7.08%
-
NP to SH 99,869 66,228 41,372 6,622 140,563 127,797 87,711 9.01%
-
Tax Rate 20.88% 19.43% 18.81% 29.40% 26.21% 27.10% 25.97% -
Total Cost 426,767 329,430 215,586 94,981 529,634 421,434 257,981 39.74%
-
Net Worth 824,878 707,400 683,803 666,027 667,180 633,177 586,388 25.46%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 11,471 - 8,803 23,273 18,733 - -
Div Payout % - 17.32% - 132.95% 16.56% 14.66% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 824,878 707,400 683,803 666,027 667,180 633,177 586,388 25.46%
NOSH 427,398 382,378 382,012 382,774 387,895 374,661 176,623 79.95%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 19.98% 17.70% 16.88% 6.50% 22.51% 25.01% 27.14% -
ROE 12.11% 9.36% 6.05% 0.99% 21.07% 20.18% 14.96% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 124.78 104.68 67.90 26.54 176.21 150.00 200.48 -27.03%
EPS 23.34 17.32 10.83 1.73 36.24 34.11 49.66 -39.46%
DPS 0.00 3.00 0.00 2.30 6.00 5.00 0.00 -
NAPS 1.93 1.85 1.79 1.74 1.72 1.69 3.32 -30.27%
Adjusted Per Share Value based on latest NOSH - 382,774
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 59.80 44.88 29.08 11.39 76.64 63.02 39.70 31.30%
EPS 11.20 7.43 4.64 0.74 15.76 14.33 9.84 8.98%
DPS 0.00 1.29 0.00 0.99 2.61 2.10 0.00 -
NAPS 0.9249 0.7932 0.7667 0.7468 0.7481 0.71 0.6575 25.46%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.83 2.77 2.30 2.01 1.95 2.66 3.12 -
P/RPS 2.27 2.65 3.39 7.57 1.11 1.77 1.56 28.32%
P/EPS 12.11 15.99 21.24 116.18 5.38 7.80 6.28 54.74%
EY 8.26 6.25 4.71 0.86 18.58 12.82 15.92 -35.35%
DY 0.00 1.08 0.00 1.14 3.08 1.88 0.00 -
P/NAPS 1.47 1.50 1.28 1.16 1.13 1.57 0.94 34.61%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 26/08/09 21/05/09 27/02/09 28/11/08 13/08/08 -
Price 2.70 2.56 2.80 2.38 2.15 2.06 5.35 -
P/RPS 2.16 2.45 4.12 8.97 1.22 1.37 2.67 -13.14%
P/EPS 11.55 14.78 25.85 137.57 5.93 6.04 10.77 4.75%
EY 8.65 6.77 3.87 0.73 16.85 16.56 9.28 -4.56%
DY 0.00 1.17 0.00 0.97 2.79 2.43 0.00 -
P/NAPS 1.40 1.38 1.56 1.37 1.25 1.22 1.61 -8.87%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment